The following unaudited interim consolidated financial statements of i-level Media Group Incorporated are included in this Quarterly Report on Form 10-QSB:
|
Description |
Page |
|
Consolidated Balance Sheets |
4 |
|
Consolidated Statements of Operations |
5 |
|
Consolidated Statements of Cash Flows |
6 |
|
Notes to the Consolidated Financial Statements |
7 |
__________
3
i-level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Consolidated Balance Sheets
(Expressed in US dollars)
|
September 30, |
December 31, |
||
|
Assets |
|||
|
Current Assets |
|||
|
Cash and equivalents |
8,756 |
121,654 |
|
|
Accounts receivable |
27,806 |
- |
|
|
Prepaid expenses and other current assets |
156,844 |
12,023 |
|
|
Total Current Assets |
193,406 |
133,677 |
|
|
Property and Equipment (Note 3) |
1,425,425 |
582,548 |
|
|
Total Assets |
1,618,831 |
716,225 |
|
|
Liabilities and Stockholders' (Deficit) Equity |
|||
|
Current Liabilities |
|||
|
Accounts payable and accrued liabilities (Note 4) |
294,139 |
28,920 |
|
|
Promissory note (Note 5(a)) |
- |
100,000 |
|
|
Short-term secured loans (Note 5(c)) |
99,920 |
500,000 |
|
|
Short-term unsecured loans (Note 5(b)) |
6,000 |
309,501 |
|
|
Current portion of capital lease obligation |
2,427 |
- |
|
|
Total Current Liabilities |
402,486 |
938,421 |
|
|
Capital Lease Obligation |
2,601 |
- |
|
|
Total Liabilities |
405,087 |
938,421 |
|
|
Nature and Continuance of Operations (Note 1) |
|||
|
Stockholders' Equity |
|||
|
Common Stock, 1,025,000,000 shares authorized, $0.001 par value 53,582,383 shares issued and outstanding (December 31, 2006 - 20,000 shares issued, par value $15) |
53,582 |
300,000 |
|
|
Additional Paid-in Capital |
3,308,756 |
450,000 |
|
|
Subscriptions Received (Note 13) |
200,000 |
- |
|
|
Other Comprehensive Income (Loss) |
55,342 |
3,909 |
|
|
Deficit Accumulated During the Development Stage |
(2,403,936) |
(976,105) |
|
|
Total Stockholders' (Deficit) Equity |
1,213,744 |
(222,196) |
|
|
Total Liabilities and Stockholders' Equity |
1,618,831 |
716,225 |
|
(The Accompanying Notes are an Integral Part of These Financial Statements)
4
i-level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Consolidated Statements of Operations
(Expressed in US dollars)
(unaudited)
|
Accumulated |
For the |
For the |
For the |
For the |
|||||
|
2007 |
2007 |
2006 |
2007 |
2006 |
|||||
|
$ |
$ |
$ |
$ |
$ |
|||||
|
Revenue |
96,355 |
20,549 |
125 |
84,809 |
6,198 |
||||
|
Direct Costs |
(1,196,273) |
(331,741) |
(84,098) |
(766,508) |
(188,005) |
||||
|
Loss Before Operating Expenses |
(1,099,918) |
(311,192) |
(83,973) |
(681,699) |
(181,807) |
||||
|
Operating Expenses |
|||||||||
|
Research and development |
67,902 |
- |
- |
- |
- |
||||
|
General and administrative |
1,032,438 |
150,445 |
41,439 |
566,687 |
83,373 |
||||
|
Stock-based compensation |
164,978 |
164,978 |
- |
164,978 |
- |
||||
|
Total Expenses |
1,265,318 |
315,423 |
41,439 |
731,665 |
83,373 |
||||
|
Loss from Operations |
(2,365,236) |
(626,615) |
(125,412) |
(1,413,364) |
(265,180) |
||||
|
Other expenses |
|||||||||
|
Interest expense |
(38,700) |
(1,148) |
(5,519) |
(14,467) |
(11,711) |
||||
|
Net Loss for the Period |
(2,403,936) |
(627,763) |
(130,931) |
(1,427,831) |
(276,891) |
||||
|
Net Loss Per Share - Basic and Diluted |
|
(.01) |
- |
(.01) |
- |
||||
|
Weighted Average Number of Shares Outstanding - Basic and Diluted |
- |
53,582,000 |
52,647,000 |
52,882,000 |
52,647,000 |
||||
(The Accompanying Notes are an Integral Part of These Financial Statements)
5
i-level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Consolidated Statements of Cash Flows
(Expressed in US dollars)
(unaudited)
|
For the |
For the |
||
|
2007 |
2006 |
||
|
$ |
$ |
||
|
Operating Activities |
|||
|
Net loss |
(1,427,831) |
(276,891) |
|
|
Adjustments to reconcile net loss to cash |
|||
|
Depreciation |
179,324 |
55,945 |
|
|
Stock-based compensation |
164,978 |
||
|
Change in operating assets and liabilities |
|||
|
Accounts receivable |
(27,806) |
- |
|
|
Prepaid expenses and other current assets |
(44,901) |
(4,809) |
|
|
Increase in accounts payable and accrued liabilities |
53,329 |
3,613 |
|
|
Net Cash Used in Operating Activities |
(1,102,907) |
(222,142) |
|
|
Investing Activities |
|||
|
Deposit on business acquisition |
(99,920) |
- |
|
|
Purchase of property and equipment |
(1,016,383) |
- |
|
|
Net Cash to Investing Activities |
(1,116,303) |
- |
|
|
Financing Activities |
|||
|
Repayment of capital lease obligations |
(790) |
- |
|
|
Proceeds from issuance of common stock |
1,875,000 |
- |
|
|
Proceeds from common stock subscriptions |
200,000 |
- |
|
|
Proceeds from issuance of short-term debt |
105,920 |
214,332 |
|
|
Repayment of short-term debt |
(125,251) |
- |
|
|
Net Cash Provided by Financing Activities |
2,054,879 |
214,332 |
|
|
Effect of Exchange Rate Changes |
51,433 |
(7,702) |
|
|
Increase (Decrease) in Cash |
(112,898) |
(15,512) |
|
|
Cash - Beginning of Period |
121,654 |
34,653 |
|
|
Cash - End of Period |
8,756 |
19,141 |
|
|
Supplemental Disclosures |
|||
|
Interest paid |
32,516 |
- |
|
|
Income taxes paid |
- |
- |
|
|
Non-cash Financing and Investing Activities |
|||
|
237,140 |
- |
||
|
Settlement of debt with shares |
1,009,504 |
- |
|
(The Accompanying Notes are an Integral Part of These Financial Statements)
6
i-Level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Notes to the Consolidated Financial Statements
September 30, 2007
(unaudited)
1. Nature of Operations and Continuance of Business
The Company was incorporated in the State of Nevada on August 23, 2005 under the name Jackson Ventures, Inc. The Company's initial operations included the acquisition and exploration of mineral resources. The Company has not presently determined whether its properties contain mineral reserves that are economically recoverable. Management has changed its primary business to that of developing and operating a proprietary, digital media network service in the transportation segment of the outdoor advertising market in China. The Company filed an SB-2 Registration Statement with the United States Securities and Exchange Commission that was declared effective June 19, 2006, to register 17,015,000 post-forward split shares of common stock for resale by existing shareholders of the Company. The Company did not receive any proceeds from the resale of shares of common stock by the selling stockholders.
The Company entered into an agreement and plan of merger (the "Merger Agreement") dated February 23, 2007 with i-Level Media Group Incorporated, a Nevada corporation and wholly-owned subsidiary of Jackson Ventures, Inc. Pursuant to the terms of the Merger Agreement, i-Level Media Group Incorporated merged with and into Jackson Ventures, Inc. with Jackson Ventures, Inc. carrying on as the surviving corporation under the name "i-Level Media Group Incorporated."
On January 29, 2007 the Company entered into a Share Exchange Agreement to acquire the business of i-Level Media Systems Limited ("i-Level Systems"), a limited liability Company incorporated on May 23, 2003 under the International Business Act of the British Virgin Islands. I-Level Systems owns 100% of i-Level SoftComm (Shanghai) Company Ltd. ("i-Level SoftComm"), a wholly foreign owned enterprise formed under the laws of the People's Republic of China (the "PRC") on August 12, 2004. i-Level SoftComm is a development stage company that is devoting substantially all of its efforts to establishing a new business in the PRC, which involves selling out-of-home video advertising timeslots on its network of flat-panel video advertising display units installed in taxis. The acquisition of i-Level Systems was completed on March 20, 2007 and the Company now trades on the OTCBB under the symbol "ILVL". The total purchase price for all issued and outstanding shares of i-Level Systems was satisfied by the issuance of 27,000,000 shares of post-forward split restricted common stock of the Company. See Note 7 for full disclosure of this transaction and related financing transactions. The Company is, effective March 20, 2007, a Development Stage Company, as defined by Statement of Financial Accounting Standard ("SFAS") No.7 "Accounting and Reporting for Development Stage Enterprises". As control of the Company transferred to the shareholders of i-Level Systems on March 20, 2007 this acquisition is considered a recapitalization of i-Level Systems. The acquisition was accounted for using reverse merger accounting rules whereby the historical operations of i-Level Systems will constitute the reported numbers prior to March 20, 2007 and the combined operations of the Company and i-Level Systems will be reported from March 20, 2007 forward.
7
i-Level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Notes to the Consolidated Financial Statements
September 30, 2007
(unaudited)
1. Nature of Operations and Continuance of Business (continued)
These financial statements have been prepared on a going concern basis, which implies the Company will continue to realize its assets and discharge its liabilities in the normal course of business. The Company had not generated revenues since inception and currently has generated minimal revenues from operating its digital media network service in China. The Company has not paid dividends, and is unlikely to pay dividends in the immediate or foreseeable future. The continuation of the Company as a going concern is dependent upon the ability of the Company to obtain necessary equity financing in excess of the private placement referred to in Note 7 to continue expanding its business operations and attain profitable operations. As at September 30, 2007, the Company had a working capital deficit of $209,080 and had accumulated losses of $2,403,936 since inception. Since inception, the Company has funded operations through the issuance of capital stock and related party loans. Management's plan is to continue raising additional funds through future equity financings until it achieves profitable operations from its digital media network service. These factors raise substantial doubt regarding the Company's ability to continue as a going concern. These financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
On July 9, 2007 the Company filed an SB-2 Registration Statement to register 8,535,714 common shares issued and 2,750,000 common shares issuable upon the exercise of warrants. The Company will not receive any proceeds from the sale of shares by the selling shareholders.
2. Summary of Significant Accounting Policies
a) Presentation and Consolidation
These consolidated financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States, and are expressed in US dollars. The Company's fiscal year-end is December 31. These consolidated financial statements include the financial statements of the Company and its subsidiary company's i-Level Systems and i-Level Softcomm. All material inter-company balances and transactions have been eliminated on consolidation. The statement of operations prior to March 20, 2007 include the consolidated accounts of i-Level Systems and i-Level Softcomm only.
b) Use of Estimates
The preparation of financial statements in accordance with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses in the reporting period. The Company regularly evaluates estimates and assumptions related to allowances for doubtful accounts, stock-based compensation, deferred income tax asset valuations and loss contingencies. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Company's estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
8
i-Level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Notes to the Consolidated Financial Statements
September 30, 2007
(unaudited)
2. Summary of Significant Accounting Policies (continued)
c) Cash and Cash Equivalents
The Company considers all highly liquid instruments with maturity of three months or less at the time of issuance to be cash equivalents.
d) Property and Equipment
Equipment is comprised of flat-panel video advertising display units and office equipment and is presented at cost less accumulated depreciation and impairment, if any. Depreciation is provided to write-off the cost of equipment over their estimated useful lives after taking into account their estimated residual value, using the straight-line method, over five years after 10% residual value.
e) Long-lived Assets
In accordance with SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets", the Company tests long-lived assets or asset groups for recoverability when events or changes in circumstances indicate that their carrying amount may not be recoverable. Circumstances which could trigger a review include, but are not limited to: significant decreases in the market price of the asset; significant adverse changes in the business climate or legal factors; accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of the asset; current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses associated with the use of the asset; and current expectation that the asset will more likely than not be sold or disposed significantly before the end of its estimated useful life.
Recoverability is assessed based on the carrying amount of the asset and its fair value which is generally determined based on the sum of the undiscounted cash flows expected to result from the use and the eventual disposal of the asset, as well as specific appraisal in certain instances. An impairment loss is recognized when the carrying amount is not recoverable or exceeds fair value.
f) Basic and Diluted Net Earnings (Loss) Per Share
The Company computes net income (loss) per share in accordance with SFAS No. 128, " Earnings per Share ". SFAS No. 128 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing Diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti dilutive. Diluted loss per share is equal to basic loss per share as the Company does not have any dilutive instruments. Prior to, and as at June 30, 2007, the only potentially dilutive common shares are warrants as described in Note 7.
9
i-Level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Notes to the Consolidated Financial Statements
September 30, 2007
(unaudited)
2. Summary of Significant Accounting Policies (continued)
g) Comprehensive Loss
The Company utilizes SFAS No. 130, " Reporting Comprehensive Income ". This statement establishes standards for the reporting and display of comprehensive loss and its components in the financial statements. As at June 30, 2007, the Company's only item that represents comprehensive income (loss) is the exchange rate effect of translating its PRC subsidiary from Reminbi into US dollars.
h) Financial Instruments
The fair value of financial instruments, which include cash, other current assets, accounts payable and accrued liabilities, and short-term loans were estimated to approximate their carrying values due to the immediate or short-term maturity of these financial instruments.
i) Revenue Recognition
The Company recognizes revenue in accordance with Securities and Exchange Commission Staff Accounting Bulletin No. 104 ("SAB 104"), "Revenue Recognition in Financial Statements." The Company accounts for revenue as a principal using the guidance in EITF 99-19, "Reporting Revenue Gross as a Principal vs. Net as an Agent. Revenue represents the invoiced values of service, net of business taxes. The Company's revenue is derived from sales of out-of-home video advertising timeslots and is recognised rateably over the period in which advertisements are displayed. Accordingly, revenue is recognised when all four of the following criteria are met: (i) pervasive evidence that an arrangement exists; (ii) delivery of the service has occurred; (iii) the price of the services is both fixed and determinable; and (iv) collection of the resulting receivable is reasonably assured.
The Company also recognizes revenue from barter transactions. In accordance with EITF 99-17, "Accounting for Advertising Barter Transactions" the Company records media advertising revenue at the fair value of similar cash-based advertising revenue and the corresponding cost is charged to operations.
j) Foreign Currency Translation
The functional and reporting currency of the Company is the United States dollar ("US dollar"). Monetary assets and liabilities denominated in currencies other than the US dollar are translated into the US dollar at the rates of exchange ruling at the balance sheet date. Transactions in currencies other than the US dollar during the year converted into US dollar at the applicable rates of exchange prevailing at the first day of the month transactions occurred. Transaction gains and losses are recognized in the statement of operations. The financial records of the Company's PRC subsidiary are maintained in its local currency, the Renminbi ("RMB"), which is its functional currency. Assets and liabilities are translated at the exchange rates at the balance sheet date, equity accounts are translated at historical exchange rates and revenues, expenses, and gains and losses are translated using the average rate for the year. Translation adjustments are reported as cumulative translation adjustments and are shown as a separate component of other comprehensive income (loss) in the statement of stockholders' equity.
10
i-Level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Notes to the Consolidated Financial Statements
September 30, 2007
(unaudited)
2. Summary of Significant Accounting Policies (continued)
k) Significant Risks and Uncertainties
The Company's management believes that changes in any of the following areas could have a material adverse effect on the Company's future financial position, results of operations or cash flows: the Company's limited operating history; advances and trends in new technologies and industry standards; competition from other competitors; regulatory or other PRC related factors; risks associated with the Company's ability to attract and retain employees necessary to support its growth; and risks associated with the Company's growth strategies; and general risks associated with the advertising industry.
l) Stock-based Compensation
The Company records stock based compensation in accordance with SFAS No. 123R, "Share-Based Payments," which requires the measurement and recognition of compensation expense, based on estimated fair values, for all share-based awards, made to employees and directors, including stock options. In March 2005, the U.S. Securities and Exchange Commission ("SEC") issued Staff Accounting Bulletin ("SAB") No. 107 relating to SFAS No. 123R. The Company applied the provisions of SAB No. 107 in its adoption of SFAS No. 123R.
SFAS No. 123R requires companies to estimate the fair value of share-based awards on the date of grant using an option-pricing model. The Company uses the Black-Scholes option-pricing model as its method of determining fair value. This model is affected by the Company's stock price as well as assumptions regarding a number of subjective variables. These subjective variables include, but are not limited to the Company's expected stock price volatility over the term of the awards, and actual and projected employee stock option exercise behaviors. The value of the portion of the award that is ultimately expected to vest is recognized as an expense in the statement of operations over the requisite service period.
m) Recent Accounting Pronouncements
In February 2007, the Financial Accounting Standards Board (FASB) issued SFAS No. 159, " The Fair Value Option for Financial Assets and Financial Liabilities - Including an Amendment of FASB Statement No. 115 ". This statement permits entities to choose to measure many financial instruments and certain other items at fair value. Most of the provisions of SFAS No. 159 apply only to entities that elect the fair value option. However, the amendment to SFAS No. 115 " Accounting for Certain Investments in Debt and Equity Securities " applies to all entities with available-for-sale and trading securities. SFAS No. 159 is effective as of the beginning of an entity's first fiscal year that begins after November 15, 2007. Early adoption is permitted as of the beginning of a fiscal year that begins on or before November 15, 2007, provided the entity also elects to apply the provision of SFAS No. 157, " Fair Value Measurements". The adoption of this statement is not expected to have a material effect on the Company's financial statements.
n) Interim Financial Statements
These interim unaudited consolidated financial statements have been prepared on the same basis as the annual financial statements and in the opinion of management, reflect all adjustments, which include only normal recurring adjustments, necessary to present fairly the Company's financial position, results of operations and cash flows for the periods shown. The results of operations for such periods are not necessarily indicative of the results expected for a full year or for any future period.
11
i-Level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Notes to the Consolidated Financial Statements
September 30, 2007
(unaudited)
3. Property and Equipment
|
September 30, |
December 31, |
|||
|
$ |
$ |
|||
|
(unaudited) |
||||
|
Flat-panel video advertising display units |
1,615,332 |
688,073 |
||
|
Office equipment |
21,904 |
4,309 |
||
|
Leasehold improvements |
57,628 |
- |
||
|
Equipment under capital lease |
9,091 |
- |
||
|
Low-value consumption goods |
6,928 |
- |
||
|
1,710,883 |
692,382 |
|||
|
Less: Accumulated depreciation |
(305,111) |
(122,779) |
||
|
Exchange difference |
19,653 |
12,945 |
||
|
Net Carrying Value |
1,425,425 |
582,548 |
||
4. Accounts Payable and Accrued Liabilities
|
September 30, |
December 31, |
|||
|
$ |
$ |
|||
|
(unaudited) |
||||
|
Accounts payable |
93,686 |
- |
||
|
Accrued expenses |
193,476 |
2,970 |
||
|
Accrued interest (Note 5) |
6,251 |
25,251 |
||
|
Welfare benefits payable |
726 |
699 |
||
|
294,139 |
28,920 |
|||
5. Short-term Debt
a) Promissory Note Payable
The note was non-interest bearing and had no fixed terms of repayment. The note had restrictive covenants that limited the Company's ability to sell, transfer, assign or dispose of any assets pledged as security for the payment of this note. This note was repaid in March, 2007.
b) Short-term Unsecured Loans
(i) i-Level Systems received short-term loans bearing interest at 9% per annum, compounded semi-annually, without fixed terms of repayment. On March 20, 2007 a total of $309,501 of these loans were settled by issuing 1,031,668 common shares of the Company at $0.30 per share. A total of $18,955 of accrued interest to December 31, 2006 was paid in March 2007. A total of $6,029 of accrued interest up until debt settlement has been included in accrued liabilities.
(ii) The Company's two senior officers have loaned $6,000 on an unsecured, non-interest bearing basis.
12
i-Level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Notes to the Consolidated Financial Statements
September 30, 2007
(unaudited)
5. Short-term Debt (continued)
c) Short-term Secured Loans
(i) i-Level Systems received two short-term loans in the amount of $250,000 each. The short-term loans bear interest at 9% per annum and compounded semi-annually. Principal amounts and any outstanding accrued interest are to be repaid on demand. The loans are secured by the property and equipment and current assets of the Company and contain financial covenants and restrictions on indebtedness. On March 20, 2007 the principal amount of $500,000 was settled by issuing 5,000,000 Loan Units of the Company at $0.10 per Loan Unit as described in Note 7(a).
(ii) On September 24, 2007 a total of 750,000 Renminbi ($99,920) was received by a company controlled by a director of the Company. This loan bears interest at 8% per annum and is secured by the assets of the Company and a personal guarantee from the President of the Company. The loan plus interest is repayable on November 8, 2007.
6. Related Party Transactions
The Company records transactions of commercial substance with related parties at fair value as determined with management.
Executive Services Agreements (the "ES Agreements") have been entered into with the CEO and President of the Company and the Secretary of the Company. Effective March 20, 2007, each will be paid a total of $5,000 per month for their services, for a term of eighteen months. The ES Agreements also provide that each of the CEO and CFO will be granted no less than 500,000 stock options exercisable at no more than $0.50 per stock option, for a period of not less than 10 years from date of grant.
See Note 5(c)(ii) for a related party loan of 750,000 Renminbi from a director of the Company and Note 5(b)(ii) for related party loans of $6,000 from two senior officers of the Company.
7. Acquisition of i-Level Systems and Related Financing Transactions
On January 29, 2007, the Company entered into a Share Exchange Agreement (the "SEA") to acquire the business of i-level Media Systems Limited ("i-level Systems"), a company incorporated under the laws of the International Business Act of the British Virgin Islands. The closing of the SEA occurred on March 20, 2007 and the total purchase price for all issued and outstanding shares of i-level Systems has been satisfied by the issuance of an aggregate of 27,000,000 shares of post-forward split restricted common stock of the Company. Additional terms of the SEA include the Company's agreement to:
a) advance, by way of a secured loan or loans (collectively, the "Loan") to i-level Systems, an aggregate principal sum of up to $2,000,000; $500,000 of which (the "Initial Loan") was advanced prior to the effective date of the SEA and an additional maximum amount of $1,500,000, to be secured through a private placement as noted in (c) below, was to be advanced prior to the closing of the SEA.
13
i-Level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Notes to the Consolidated Financial Statements
September 30, 2007
(unaudited)
7. Acquisition of i-Level Systems and Related Financing Transactions (continued)
Pursuant to the terms of the SEA each Initial Loan Lender had the right, exercisable until the close of business on the date of maturity of the Initial Loan, to convert any principal sum or any other sum owing under the Initial Loan to such Lender into post-forward split units of the Company (each a "Loan Unit") at an agreed settlement price of $0.10 per Loan Unit, with each Loan Unit being comprised of one post-forward split common share and one-quarter of one post-forward split non-transferable share purchase warrant, and with each such whole Loan Unit warrant being exercisable for a period of six months from the date of issuance of the Loan Units at an exercise price of $0.50 per warrant common share.
On closing of the SEA the $500,000 Initial Loan was converted into 5,000,000 post-forward split units at $0.10 per unit for cash proceeds of $500,000.
b) on closing of the SEA, the Company completed a debt conversion private placement for 1,031,668 post-forward split common shares at $0.30 per share to settle $309,501 of debt for i-level Systems.
c) raise, by way of a private placement of common shares or units (each a "Unit") of the Company (the "Private Placement"), a minimum of $1,000,000 and a maximum of $5,000,000 at a subscription price of not less than $0.50 per post-forward split Unit, with each Unit being comprised of not greater than one post-forward split common share and one-half of one post-forward split non-transferable share purchase warrant, and with each such whole warrant being exercisable for not greater than one additional common share for a period of nine months from the date of issuance of the Units at an exercise price of not less than $1.00 per Unit.
During January 1, 2007 through March 26, 2007 the Company received subscriptions for 2,600,000 post-forward split units at $0.50 per unit for cash proceeds of $1,300,000. Each unit is comprised of one post-forward split common share and one-half of one post-forward split non-transferable share purchase warrant. 1,300,000 warrants are exercisable into one additional common share at an exercise price of $1.00 per share unit expiring December 20, 2007.
The Company received a short-term loan of $200,000 on March 22, 2007 without interest or fixed terms of repayment. This loan was settled on April 18, 2007 by the Company issuing 400,000 private placement units at $0.50 per unit as described above.
d) cause not less than 41,000,000 founders' common shares to be returned to treasury and cancelled at or prior to the closing of the SEA.
A total of 41,000,000 founders' common shares have been returned to treasury and cancelled pursuant to the SEA.
8. Common Stock
In addition to common stock issued as in Note 7 above, the Company raised $375,000 and issued 535,714 common shares at $0.70 per share pursuant to a private placement.
See Note 13 for 2,000,000 common shares issued at $0.25 per share for proceeds of $500,000 pursuant to a private placement. A 120,000 common share finders fee was also paid in connection with this private placement.
14
i-Level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Notes to the Consolidated Financial Statements
September 30, 2007
(unaudited)
9. Stock Options
Effective August 31, 2007, the Company adopted a Stock Option Plan allowing for the direct award of stock or granting of stock options to directors, officers, employees and consultants to acquire up to a total of 10,000,000 shares of common stock.
|
Number of |
Weighted Average Exercise Price |
Weighted-Average Remaining Contractual Term in Years |
Aggregate Intrinsic |
|
|
Outstanding, December 31, 2006 |
- |
- |
||
|
Granted |
3,890,000 |
0.32 |
|
|
|
Outstanding, September 30, 2007 |
3,890,000 |
0.32 |
5.9 |
- |
|
Exercisable, September 30, 2007 |
500,000 |
0.32 |
5.9 |
- |
Pursuant to this Stock Option Plan, also on August 31, 2007 the Company granted a total of 2,000,000 stock options to two senior officers and directors of the Company exercisable at $0.32 per share being the market price at the time the stock options were granted and expiring on August 31, 2013. These options vest 500,000 upon grant and 500,000 every six months thereafter.
The fair value of each option grant was estimated on the date of the grant using the Black-Scholes option pricing model. The fair value of the above stock options was $0.2593 per option granted for a total stock-based compensation of $518,600. A total of $151,258 of stock-based compensation was charged to operations during the three months ended September 30, 2007. The following weighted average assumptions were used:
|
Expected dividend yield |
0% |
|||
|
Expected volatility |
101% |
|||
|
Expected life (in years) |
6.0 |
|||
|
Risk-free interest rate |
4.23% |
Pursuant to the Stock Option Plan, also on August 31, 2007 the Company granted 1,890,000 stock options to certain directors and employees of the Company exercisable at $0.32 per share being the market price at the time the stock options were granted and expiring on August 31, 2009. These options vest 25% every six months after date of grant. None of these options vested as at September 30, 2007.
The fair value of each option grant was estimated on the date of the grant using the Black-Scholes option pricing model. The fair value of the above stock options was $0.1742 per option granted for a total stock-based compensation of $329,267. A total of $13,719 of stock-based compensation was charged to operations during the three months ended September 30, 2007. The following weighted average assumptions were used:
|
Expected dividend yield |
0% |
|||
|
Expected volatility |
101% |
|||
|
Expected life (in years) |
2.0 |
|||
|
Risk-free interest rate |
4.23% |
15
i-Level Media Group Incorporated
(Formerly Jackson Ventures, Inc.)
(A Development Stage Company)
Notes to the Consolidated Financial Statements
September 30, 2007
(unaudited)
9. Stock Options (continued)
|
Number of |
Weighted |
|||
|
Non-vested at December 31, 2006 |
- |
- |
||
|
Granted |
3,890,000 |
$0.32 |
||
|
Vested |
(500,000) |
$0.32 |
||
|
Non-vested at September 30, 2007 |
3,390,000 |
$0.32 |
||
10. Warrants Outstanding
|
# of Warrants |
Exercise Price |
Expiry Date |
|
|
1,300,000 |
$1.00 |
December 20, 2007 |
|
|
200,000 |
$1.00 |
January 18, 2008 |
|
11. Commitments
Executive Services Agreements (the "ES Agreements") have been entered into with the CEO and President of the Company and the Secretary of the Company. Effective March 20, 2007, each will be paid a total of $5,000 per month for their services, for a term of eighteen months. The ES Agreements also provide that each of the CEO and CFO will be granted no less than 500,000 stock options exercisable at no more than $0.50 per stock option, for a period of not less than 10 years from date of grant. See Note 9 for the granting of 1,000,000 stock options to each of these senior officers at $0.32 per option expiring August 31, 2013.
12. Economic Dependence
The Company currently buys all of its flat panel display units, a major operating asset of the Company, from one supplier. Also, the supplier is responsible for the maintenance of these flat panel display units. Although these display units were tailor-made by the supplier for the purpose of the Company, management believes that other suppliers could provide similar assets and services on comparable terms. A change in suppliers and service providers, however, may cause delay in the operation and a possible loss of revenue, which would affect operating results adversely.
13. Subsequent Events
The Company received a further $300,000 pursuant to a private placement of 2,000,000 common shares at a price of $0.25 per share for total proceeds of $500,000. A finders fee of 120,000 common shares was issued in connection with this private placement. Subscriptions of $200,000 were received as of September 30, 2007. These shares were issued on November 9, 2007.
__________
16
Item 2. Management's Discussion and Analysis
As used in this quarterly report: the terms "we", "us", "our" and the "Company" mean i-level Media Group Incorporated; (ii) "SEC" refers to the Securities and Exchange Commission; (iii) "Securities Act" refers to the Securities Act of 1933, as amended; (iv) "Exchange Act" refers to the Securities Exchange Act of 1934, as amended; and (v) all dollar amounts refer to United States dollars unless otherwise indicated.
The following discussion of our plans and operations, results of operations and financial condition as at and for the quarterly period ended September 30, 2007 should be read in conjunction with our unaudited interim consolidated financial statements and related notes for the quarterly period ended September 30, 2007 included in this quarterly report.
OVERVIEW
General
We were incorporated as "Jackson Ventures, Inc." under the laws of Nevada on August 23, 2005. On January 29, 2007, we completed a forward share split, on a 10.25 new for one old share basis, of our shares of common stock and changed our name to "i-level Media Group Incorporated". This forward stock split is reflected in this Quarterly Report. On January 29, 2007, we entered into a Share Exchange Agreement (the "Share Exchange Agreement") to acquire all of the issued and outstanding shares of i-level Media Systems Limited ("i-level Media Systems"), a private British Virgin Island company that was incorporated in May 2003. Pursuant to the Share Exchange Agreement, on March 20, 2007, we acquired i-level Media Systems.
Our Business
As a result of our acquisition of i-level Media Systems on March 20, 2007, our main focus is now as a development stage company engaged in the business of selling out-of-home video advertising timeslots on a network of flat-panel video advertising display units installed in taxis operated in the People's Republic of China (the "PRC").
Prior to the closing under the Share Exchange Agreement, and since incorporation, we had been an exploration stage company engaged in the acquisition and exploration of mineral properties. These mineral claims did not contain any substantiated mineral deposits or reserves of minerals. As a consequence, management determined that results were not promising enough to warrant further work and allowed these claims to lapse.
i-level Media Systems
Pursuant to the Share Exchange Agreement we acquired all of the issued and outstanding shares of i-level Media Systems, a private British Virgin Islands company. In anticipation of the closing (the "Closing") of this acquisition, 5,660,000 issued and outstanding shares of our common stock were split, on a 10.25 new for one old share basis, into 58,015,000 shares of common stock, and we changed our name. At Closing on March 20, 2007, we issued a total of 27,000,000 post-split shares of common stock to the shareholders of i-level Media Systems (collectively, the "i-level Shareholders") in consideration for their respective interests in i-level Media Systems, and a total of 41,000,000 shares of common stock held by our founders were surrendered for cancellation.
Effective upon Closing, two outstanding loans of our Company in the aggregate principal amount of $500,000 were converted into a total of 5,000,000 loan units, each consisting of one post-split share of common stock and one-quarter of one non-transferable common stock purchase warrant. Each whole warrant entitled the holder to purchase one common share of our Company at an exercise price of $0.50 per share for a period of six months from Closing (These warrants expired unexercised on September 20, 2007.) We also issued a total of 1,031,668 post-split shares of our common stock to pay and settle amounts owing to various creditors of i-level Media Systems in the amount of $309,501. In addition, we effected an unregistered private placement of an aggregate of 2,600,000 private placement units, each consisting of one post-split share of common stock and one-half of one non-transferable common stock purchase warrant. On April 18, 2007, we settled $200,000 of short-term debt of i-Level Systems by issuing 400,000 additional units at $0.50 per unit as an additional subscription to the unit private placement. Each whole warrant entitles the holder to purchase one common share of our Company at an exercise price of $1.00 per share for a period of nine months from the closing of each portion of the private placement and the debt settlement, respectively.
17
In summary, 52,646,668 shares of our common stock were issued and outstanding immediately after the consummation of our acquisition of i-level Media Systems, the surrender and cancellation of the founders' stock and the completion of the foregoing private placement and debt settlement transactions. The 27,000,000 shares of our common stock issued to the shareholders of i-level Media Systems represent approximately 51.3% of our issued and outstanding shares. Accordingly, the acquisition of i-level Media Systems resulted in a change of control of our Company.
i-level Media Systems is the sole investor and owner of i-level SoftComm (Shanghai) Company Ltd., a wholly foreign owned enterprise formed under the laws of the PRC. i-level SoftComm is a development stage company that is devoting substantially all of its efforts to establishing a new business in the City of Shanghai, in the PRC, which involves selling out-of-home video advertising timeslots on its network of flat-panel video advertising display units installed in taxis.
As set forth hereinabove, and more particularly, we made the following distributions of our post-split common stock at Closing, pursuant to the terms of the Share Exchange Agreement:
(a) 27,000,000 shares of common stock were issued to the i-level Shareholders at a deemed issue price of $0.425 per share (which reflects a 15% discount to the established fair market value of $0.50 per share);
(b) (i) 1,666,000 shares were issued to Calneva Financial Group Ltd. upon conversion of a $166,600 loan to our Company, (ii) 1,500,000 shares were issued to Pacific Investor Relations Corp. upon conversion of a $150,000 loan to our Company, (iii) 1,000,000 shares were issued to FBP Capital Corp. upon conversion of a $100,000 loan to our Company and (iv) 834,000 shares were issued to Scharfe Holdings Inc. upon conversion of a $83,400 loan to our Company, in each instance by way of loan units at a rate of $0.10 per unit. Each unit consisted of one share of our common stock and one-quarter of one warrant, and each whole warrant entitled the holder to purchase one additional share of our common stock at an exercise price of $0.50 per share for a period of six months from Closing (these warrants expired unexercised on September 20, 2007); and
(c) 1,031,668 shares were issued at a deemed price of $0.30 per share to the following creditors of i-level Media Systems to settle and pay the following debts of i-level Media Systems totalling approximately $309,501:
|
Name of Creditor of |
Amount of Debt Settled |
Number of |
|||||
|
John P. Sullivan |
$ |
256,621.50 |
855,405 |
||||
|
Ian M. Sullivan |
21,442.22 |
71,474 |
|||||
|
George R. Nast |
10,000.00 |
33,333 |
|||||
|
Brendan P. Sullivan |
10,718.44 |
35,728 |
|||||
|
Margaret I. Sullivan |
10,718.44 |
35,728 |
|||||
|
Total |
$ |
309,500.60 |
1,031,668 |
||||
|
Note: John and Margaret Sullivan are the parents of Aidan and Ian Sullivan, who are two of our officers and directors. Brendan Sullivan is the brother of Aidan and Ian Sullivan. |
|||||||
18
In addition, as contemplated by the Share Exchange Agreement, we effected an unregistered private placement of 2,600,000 units contemporaneously with the Closing for gross proceeds of $1,300,000. Each unit consists of one post-split share of common stock and one-half of one warrant. Each whole warrant entitles the holder to purchase one common share of our Company at an exercise price of $1.00 per share for a period of nine months from Closing.
The Closing of the Share Exchange Agreement represented a change in control of our Company. For accounting purposes, this change of control constitutes a re-capitalization of i-level Media Systems, and the acquisition by i-level Media Group Incorporated of all of the issued and outstanding shares of i-level Media Systems is accounted for as a reverse merger whereby the legal acquirer, i-level Media Group Incorporated, is treated as the acquired entity, and the legal subsidiary, i-level Media Systems, is treated as the acquiring company with the continuing operations.
Upon Closing, the following persons were appointed to the following positions with our Company:
|
Name |
Position with the Company |
|
Aidan Sullivan |
Executive Chairman, President, Chief Executive Officer, Principal Executive Officer and a director |
|
Ian Sullivan (*) |
Secretary, Treasurer, Chief Financial Officer, Chief Operating Officer, Principal Accounting Officer and a director |
|
Johnny Lo |
Director |
|
Leo Young (**) |
Director |
|
Paul D. Brock |
Director |
(*) Effective August 6, 2007, Ian Sullivan resigned as the Company's Treasurer and Chief Financial Officer, but remains as the Company's Secretary and director. On the same date, the Company accepted the consent of Don Chen to act as Treasurer and Chief Financial Officer of the Company.
(**) Mr. Young subsequently tendered his resignation, which resignation was accepted by the Company's Board of Directors effective on May 8, 2007. On May 31, 2007, Mr. Francis Chiew Sin Onn was appointed as a director of the Company.
In connection with the foregoing appointments, our Company and i-level Media Systems have entered into executive services agreements with each of Messrs. Aidan Sullivan and Ian Sullivan (collectively, the "Employment Agreements").
The securities issued pursuant to the Share Exchange Agreement, and the units offered and sold under the contemporaneous private placement, were issued by the Company to accredited investors in reliance on Rule 506 under the Securities Act, or were issued in offshore transactions in reliance on Regulatio